[LBS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 26.04%
YoY- 14.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 288,328 347,774 320,364 323,842 320,552 273,509 279,076 2.19%
PBT 41,168 50,431 53,262 47,576 46,508 47,487 45,074 -5.85%
Tax -8,540 -17,221 -20,785 -19,212 -24,004 -19,783 -19,088 -41.47%
NP 32,628 33,210 32,477 28,364 22,504 27,704 25,986 16.36%
-
NP to SH 32,628 33,210 32,477 28,364 22,504 27,523 25,986 16.36%
-
Tax Rate 20.74% 34.15% 39.02% 40.38% 51.61% 41.66% 42.35% -
Total Cost 255,700 314,564 287,886 295,478 298,048 245,805 253,089 0.68%
-
Net Worth 269,507 214,147 193,009 197,143 188,752 185,159 171,028 35.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 27,407 14,314 - - - - - -
Div Payout % 84.00% 43.10% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 269,507 214,147 193,009 197,143 188,752 185,159 171,028 35.37%
NOSH 326,280 286,293 280,945 280,831 281,300 278,855 280,835 10.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.32% 9.55% 10.14% 8.76% 7.02% 10.13% 9.31% -
ROE 12.11% 15.51% 16.83% 14.39% 11.92% 14.86% 15.19% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 88.37 121.47 114.03 115.32 113.95 98.08 99.37 -7.51%
EPS 10.00 11.60 11.56 10.10 8.00 9.87 9.25 5.32%
DPS 8.40 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.826 0.748 0.687 0.702 0.671 0.664 0.609 22.50%
Adjusted Per Share Value based on latest NOSH - 280,524
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.81 21.48 19.79 20.00 19.80 16.90 17.24 2.19%
EPS 2.02 2.05 2.01 1.75 1.39 1.70 1.61 16.31%
DPS 1.69 0.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1665 0.1323 0.1192 0.1218 0.1166 0.1144 0.1057 35.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.03 1.38 1.29 0.89 0.64 0.81 0.76 -
P/RPS 2.30 1.14 1.13 0.77 0.56 0.83 0.76 109.08%
P/EPS 20.30 11.90 11.16 8.81 8.00 8.21 8.21 82.75%
EY 4.93 8.41 8.96 11.35 12.50 12.19 12.18 -45.25%
DY 4.14 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.84 1.88 1.27 0.95 1.22 1.25 56.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 25/11/02 -
Price 1.55 1.89 1.45 1.18 0.81 0.69 0.80 -
P/RPS 1.75 1.56 1.27 1.02 0.71 0.70 0.81 67.04%
P/EPS 15.50 16.29 12.54 11.68 10.13 6.99 8.65 47.47%
EY 6.45 6.14 7.97 8.56 9.88 14.30 11.57 -32.24%
DY 5.42 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.53 2.11 1.68 1.21 1.04 1.31 27.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment